XML 174 R23.htm IDEA: XBRL DOCUMENT v3.21.1
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES
12 Months Ended
Dec. 31, 2020
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES  
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

17  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

Liabilities are detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

Current

 

Non-current

 

    

12.31.2020

    

12.31.2019

    

12.31.2020

    

12.31.2019

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Bank loans (17.1.1 – 2)

 

799,072

 

1,438,161

 

4,000,000

 

909,486

Bonds payable, net1  (17.2)

 

18,705,015

 

21,604,601

 

918,921,342

 

718,962,871

Deposits in guarantee

 

12,126,831

 

11,163,005

 

 —

 

 —

Derivative contract liabilities (see note 22)

 

1,217,322

 

374,576

 

51,568,854

 

 —

Leasing agreements (17.4.1 – 2)

 

5,718,484

 

6,013,535

 

15,339,373

 

23,454,700

Total

 

38,566,724

 

40,593,878

 

989,829,569

 

743,327,057

 


1  Amounts net of issuances expenses and discounts related to issuance.

The fair value of financial assets and liabilities is presented below:

 

 

 

 

 

 

 

 

 

 

 

    

Book Value

    

Fair Value

    

Book Value

    

Fair Value

Current

 

12.31.2020

 

12.31.2020

 

12.31.2019

 

12.31.2019

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Cash and cash equivalent (2)

 

309,530,699

 

309,530,699

 

157,567,986

 

157,567,986

Other financial assets (1)

 

 —

 

 —

 

317,205

 

317,205

Trade debtors and other accounts receivable (2)

 

194,664,683

 

194,664,683

 

191,077,588

 

191,077,588

Accounts receivable related companies (2)

 

11,875,408

 

11,875,408

 

10,835,768

 

10,835,768

Bank loans (2)

 

799,072

 

896,307

 

1,438,161

 

1,434,255

Bonds payable (2)

 

18,705,015

 

22,471,852

 

21,604,601

 

24,188,060

Bottle guaranty deposits (2)

 

12,126,831

 

12,126,831

 

11,163,005

 

11,163,005

Derivative contracts liabilities (see note 22) (1)

 

1,217,322

 

1,217,322

 

374,576

 

374,576

Leasing agreements (2)

 

5,718,484

 

5,718,484

 

6,013,535

 

6,013,535

Accounts payable (2)

 

230,438,133

 

230,438,133

 

243,700,553

 

243,700,553

Accounts payable related companies (2)

 

39,541,968

 

39,541,968

 

53,637,601

 

53,637,601

 

 

 

 

 

 

 

 

 

 

Non-current

    

12.31.2020

    

12.31.2020

    

12.31.2019

    

12.31.2019

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Other financial assets (1)

 

150,983,295

 

150,983,295

 

98,918,457

 

98,918,457

Accounts receivable, non-current (2)

 

73,862

 

73,862

 

523,769

 

523,769

Accounts receivable related companies (2)

 

138,346

 

138,346

 

283,118

 

283,118

Bank loans (2)

 

4,000,000

 

4,056,753

 

909,486

 

867,025

Bonds payable (2)

 

918,921,342

 

1,088,617,557

 

718,962,871

 

803,017,145

Derivative contracts liabilities (see note 22) (1)

 

51,568,854

 

51,568,854

 

 —

 

 —

Leasing agreements (2)

 

15,339,373

 

15,339,373

 

23,454,700

 

23,454,700

Accounts payable, non-current (2)

 

295,279

 

295,279

 

619,587

 

619,587


(1)

Fair values are based on discounted cash flows using market discount rates at the close of the six-month and one-year period and are classified as Level 2 of the fair value measurement hierarchies.

 

(2)

Financial instruments such as: Cash and Cash Equivalents, Trade and Other Accounts Receivable, Accounts Receivable, Bottle Guarantee Deposits and Trade Accounts Payable, and Other Accounts Payable present a fair value that approximates their carrying value, considering the nature and term of the obligation. The business model is to maintain the financial instrument in order to collect/pay contractual cash flows, in accordance with the terms of the contract, where cash flows are received/cancelled on specific dates that exclusively constitute payments of principal plus interest on that principal. These instruments are revalued at amortized cost.

 

17.1.1     Bank obligations, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

Indebted entity

 

Creditor Entity

 

 

 

Type of

 

Effective

 

Nominal

 

Up to

 

90 days to

 

At

 

At

Taxpayer ID

  

Name

  

Country

  

Taxpayer ID

  

Name

  

Country

  

Currency

  

Amortization

  

Rate

  

Rate

  

90 days

  

 1 year

  

12.31.2020

  

12.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.13

2.13

 —

 

760,667

 

760,667

 

748,838

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.00

2.00

33,111

 

 —

 

33,111

 

 —

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Buenos Aires S.A.

 

Argentina

 

AR

 

Upon maturity

 

82.00

82.00

 —

 

 —

 

 —

 

8,453

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Buenos Aires S.A.

 

Argentina

 

AR

 

Monthly

 

26.60

26.60

5,294

 

 —

 

5,294

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

BRL

 

Monthly

 

6.63

6.63

 —

 

 —

 

 —

 

635,727

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

BRL

 

Quarterly

 

4.50

4.50

 —

 

 —

 

 —

 

45,143

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

799,072

 

1,438,161

 

17.1.2     Bank obligations, non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

Indebted entity

 

Creditor  Entity

 

 

 

Type of

 

Nominal

 

Effective

 

1 year up to

 

 More than 2 years

 

More than 3 years

 

More than 4 years

 

More than 5

 

at

Taxpayer ID

   

Name

   

Country

   

Taxpayer ID

   

Name

   

Country

   

Currency

   

Amortization

   

Rate

   

Rate

   

2 years

   

Up to 3 years

   

Up to 4 years

   

Up to 5 years

   

Years

   

12.31.2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

CLP

 

Semiannually

 

2.00

%

2.00

 —

 

 —

 

4,000,000

 

 —

 

 —

 

4,000,000

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,000,000

 

17.1.2     Bank obligations, non-current previous year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

 More than 2 years

 

More than 3 years

 

More than 4 years

 

More than 5

 

at

Tax ID

   

Name

   

Country

   

Tax ID

   

Name

   

Country

   

Currency

   

Amortization

   

Rate

   

Rate

   

2 years

   

Up to 3 years

   

Up to 4 years

   

Up to 5 years

   

Years

   

12.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.13

%

2.13

736,033

 

 —

 

 —

 

 —

 

 —

 

736,033

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

BRL

 

Monthly

 

6.63

6.63

44,621

 

44,621

 

44,621

 

39,590

 

 —

 

173,453

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

909,486

 

17.1.3 Current and non-current bank obligations “Restrictions”

Bank obligations are not subject to restrictions for the reported periods.

17.2     Bonds payable

On January 21, 2020, the Company issued corporate bonds on the international market for USD 300 million with a 30-year maturity, with the whole principal amount due in 2039and an annual interest rate of 3.950%.

During 2018, Andina carried out a debt restructuring process that consisted of a partial repurchase in the amount of USD 210 million of the 144A/RegS Senior Notes and refinancing it with the placement of Series F bonds in the local market in the amount of UF 5.7 million due 2039 and accruing an annual interest rate of 2.83%. The costs corresponding to the repurchase of bonds, associated with premium payments, overpricing and proportional amortization of placement costs and discounts in bonds in original U.S. Dollars amounting to CLP  9,583,000 thousand, were recorded in results under the item financial costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

Total

Composition of bonds payable

    

12.31.2020

    

12.31.2019

    

12.31.2020

    

12.31.2019

    

12.31.2020

    

12.31.2019

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

  

 

  

 

  

 

  

 

  

 

  

Bonds (face value) 1

 

19,347,033

 

22,189,595

 

925,968,913

 

721,950,553

 

945,315,946

 

744,140,148


1  Gross amounts, do not consider issuance expenses and discounts related to issuance.

17.2.1     Current and non-current balances

Bonds payable correspond to bonds in UF issued by the parent company on the Chilean market and bonds in U.S. dollars issued by the Parent Company on the international market. A detail of these instruments is presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

nominal

 

Adjustment

 

Interest

 

Final

 

Interest

 

Current

 

Non-current

Bonds

    

Series

    

amount

    

unit

    

rate

    

maturity

    

payment

    

12.31.2020

    

12.31.2019

    

12.31.2020

    

12.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

CMF Registration N°254 06.13.2001

 

B

 

1,648,160

 

UF

 

6.5

%  

12-01-2026

 

Semiannually

 

7,776,693

 

7,160,809

 

40,388,468

 

46,659,296

CMF Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%  

08-15-2031

 

Semiannually

 

647,672

 

630,731

 

43,605,495

 

42,464,910

CMF Registration N°759 08.20.2013

 

C

 

 —

 

UF

 

3.5

%  

08-16-2020

 

Semiannually

 

 —

 

7,168,907

 

 —

 

 —

CMF Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%  

08-16-2034

 

Semiannually

 

1,629,677

 

1,587,051

 

116,281,320

 

113,239,760

CMF Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%  

03-01-2035

 

Semiannually

 

1,083,063

 

1,048,938

 

87,210,999

 

84,929,828

CMF Registration N°912 10.10.2018

 

F

 

5,700,000

 

UF

 

2.83

%  

09-25-2039

 

Semiannually

 

1,234,601

 

1,195,700

 

165,700,881

 

161,366,658

Bonds USA 2023 10.01.2013

 

 —

 

365,000,000

 

US$

 

5.0

%

10-01-2023

 

Semiannually

 

3,243,709

 

3,397,459

 

259,496,750

 

273,290,101

Bonds USA 2050 01.21.2020

 

 —

 

300,000,000

 

US$

 

3.95

%  

01-21-2050

 

Semiannually

 

3,731,618

 

 —

 

213,285,000

 

 —

Total

 

  

 

  

 

  

 

  

 

 

 

  

 

19,347,033

 

22,189,595

 

925,968,913

 

721,950,553


Accrued interest included in the current portion of bonds payable as of December 31, 2020 and 2019 amounts to CLP 11,841,892 thousand and CLP 7,983,770 thousand, respectively.

17.2.3     Non-current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year of maturity

 

Total non-

 

 

 

 

More than 1 up

 

More than 2 up

 

More than 3 up

 

 

 

current

 

    

Series

    

to 2

    

to 3

    

to 4

    

More than 5

    

12.31.2020

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

CMF Registration N°254 06.13.2001

 

B

 

8,013,138

 

8,533,990

 

9,088,700

 

14,752,640

 

40,388,468

CMF Registration N°641 08.23.2010

 

C

 

3,964,136

 

3,964,136

 

3,964,136

 

31,713,087

 

43,605,495

CMF Registration N°760 08.20.2013

 

D

 

 —

 

 —

 

 —

 

116,281,320

 

116,281,320

CMF Registration N°760 04.02.2014

 

E

 

 —

 

 —

 

 —

 

87,210,999

 

87,210,999

CMF Registration N°912 10.10.2018

 

F

 

 —

 

 —

 

 —

 

165,700,881

 

165,700,881

USA Bonds

 

 —

 

 —

 

259,496,750

 

 —

 

 —

 

259,496,750

USA 2 Bonds

 

 —

 

 —

 

 —

 

 —

 

213,285,000

 

213,285,000

Total

 

  

 

11,977,274

 

271,994,876

 

13,052,836

 

628,943,927

 

925,968,913

 

17.2.4     Market rating

The bonds issued on the Chilean market had the following rating:

 

 

 

AA

:

ICR Compañía Clasificadora de Riesgo Ltda. rating

AA

:

Fitch Chile Clasificadora de Riesgo Limitada rating

 

The rating of bonds issued on the international market had the following rating:

 

 

 

 

BBB

:

Standard&Poors Global Ratings

BBB+

:

Fitch Ratings Inc.

 

17.2.5     Restrictions

17.2.5.1  Restrictions regarding bonds placed abroad.

Obligations with bonds placed abroad are not affected by financial restrictions for the periods reported.

17.2.5.2  Restrictions regarding bonds placed in the local market.

Restrictions on the issuance of bonds for a fixed amount registered under number 254.

In October 2020, the Consolidated Financial Liabilities/Consolidated Equity no more than 1.20 times covenant was amended as follows:

·

Maintain an indebtedness level where Net Consolidated Financial Liabilities to Consolidated Equity does not exceed 1.20 times. For these purposes Net Consolidated Financial Liabilities shall be regarded as (i) “Other Current Financial Liabilities,” plus (ii) “Other Non-Current  Financial Liabilities,” less (iii) the addition of “Cash and Cash Equivalents” plus “Other Current Financial Assets;” plus “Other Non-Current Financial Assets) (to the extent they correspond to asset balances of derivative financial instruments, taken to cover exchange rate and/or interest rate risks on financial liabilities). Consolidated Equity will be regarded as total equity including non-controlling interest.

As of December 31, 2020, this ratio is 0.51 times.

·

Maintain, and in no manner lose,  sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” (Región Metropolitana) as a territory in Chile in which we have been authorized by The Coca-Cola Company for the development, production, sale and distribution of products and brands of the licensor, in accordance to the respective bottler or license agreement, renewable from time to time.

·

Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of this date is franchised by TCCC to the Company for the development, production, sale and distribution of products and brands of such licensor, as long as  any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow.

·

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities.

Unsecured consolidated liabilities payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2020, this ratio is 1.55 times.

Restrictions to bond lines registered in the Securities Registered under number 641, series C

·

Maintain a level of “Net Financial Debt” within its quarterly financial statements that may not exceed 1.5 times, measured over figures included in its consolidated statement of financial position.  To this end, net financial debt shall be defined as the ratio between net financial debt and total equity of the issuer (equity attributable to controlling owners plus non-controlling interest). On its part, net financial debt will be the difference between the Issuer’s financial debt and cash.

As of December 31, 2020, Net Financial Debt level was 0.51 times.

·

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities.

Unencumbered assets refer to the assets that are the property of the issuer; classified under Total Assets of the Issuer’s Financial Statements; and that are free of any pledge, mortgage or other liens constituted in favor of third parties, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

Unsecured total liabilities correspond to: liabilities from Total Current Liabilities and Total Non-Current Liabilities of Issuer’s Financial Statement which do not benefit from preferences or privileges, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

As of December 31, 2020, this ratio is 1.55 times.

·

Maintain a level of "Net Financial Coverage" greater than 3 times in its quarterly financial statements. Net financial coverage means the ratio between the issuer's Ebitda of the last 12 months and the issuer's Net Financial Expenses in the last 12 months. Net Financial Expenses will be regarded as the difference between the absolute value of interest expense associated with the issuer's financial debt account accounted for under "Financial Costs"; and interest income associated with the issuer's cash accounted for under the Financial Income account. However, this restriction shall be deemed to have been breached where the mentioned level of net financial coverage is lower than the level previously indicated during two consecutive quarters.

As of December 31, 2020, Net Financial Coverage level is 8.50 times.

Restrictions to bond lines registered in the Securities Registrar under number 760 D-E.

·

Maintain an indebtedness level where Net Consolidated Financial Liabilities to Consolidated Equity does not exceed 1.20 times. For these purposes Net Consolidated Financial Liabilities shall be regarded as (i) “Other Current Financial Liabilities,” plus (ii) “Other Non-Current  Financial Liabilities,” less (iii) the addition of “Cash and Cash Equivalents” plus “Other Current Financial Assets;” plus “Other Non-Current Financial Assets) (to the extent they correspond to asset balances of derivative financial instruments, taken to cover exchange rate and/or interest rate risks on financial liabilities). Consolidated Equity will be regarded as total equity including non-controlling interest.

As of December 31, 2020, Indebtedness Level is 0.51 times of Consolidated Equity.

·

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable.

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Financial Statements. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2020, this ratio is 1.55 times.

·

Maintain, and in no manner, lose, sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” as a territory franchised to the Issuer in Chile by The Coca-Cola Company, hereinafter also referred to as “TCCC” or the “Licensor” for the development, production, sale and distribution of products and brands of said licensor, in accordance to the respective bottler or license agreement, renewable from time to time. Losing said territory, means the non-renewal, early termination or cancellation of this license agreement by TCCC, for the geographical area today called “Metropolitan Region”. This reason shall not apply if, as a result of the loss, sale, transfer or disposition, of that licensed territory is purchased or acquired by a subsidiary or an entity that consolidates in terms of accounting with the Issuer.

·

Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of these instruments is franchised by TCCC to the Issuer for the development, production, sale and distribution of products and brands of such licensor, as long as  any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow of the audited period immediately before the moment of loss, sale, assignment or transfer. For these purposes, the term “Adjusted Consolidated Operating Cash Flow” shall mean the addition of the following accounting accounts of the Issuer’s Consolidated Statement of Financial Position: (i) “Gross Profit” which includes regular activities and cost of sales; less (ii) “Distribution Costs”; less (iii) “Administrative Expenses”; plus (iv) “Participation in profits (losses) of associates and joint ventures that are accounted for using the equity method”; plus (v) “Depreciation”; plus (vi) “Intangibles Amortization”.

Restrictions to bond lines registered in the Securities Registrar under number 912.

·

Maintain an indebtedness level where Net Consolidated Financial Liabilities to Consolidated Equity does not exceed 1.20 times.

For these purposes Net Consolidated Financial Liabilities shall be regarded as (i) “Other Current Financial Liabilities,” plus (ii) “Other Non-Current  Financial Liabilities,” less (iii) the addition of “Cash and Cash Equivalents” plus “Other Current Financial Assets;” plus “Other Non-Current Financial Assets) (to the extent they correspond to asset balances of derivative financial instruments, taken to cover exchange rate and/or interest rate risks on financial liabilities). Consolidated Equity will be regarded as total equity including non-controlling interest.

As of December 31, 2020, this ratio is 0.51 times.

·

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable.

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Statement of Financial Position.

The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Financial Statements. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2020, this ratio is 1.55 times.

·

Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of local bonds Series C, D and E is franchised by TCCC to the Issuer for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer's Adjusted Consolidated Operating Cash Flow of the audited period immediately before the moment of loss, sale, assignment or transfer.  For these purposes, the term "Adjusted Consolidated Operating Cash Flow" shall mean the addition of the following accounting accounts of the Issuer's Consolidated Statement of Financial Position: (i) "Gross Profit" which includes regular activities and cost of sales; less (ii) "Distribution Costs"; less (iii) "Administrative Expenses"; plus (iv) "Participation in profits (losses) of associates and joint ventures that are accounted for using the equity method"; plus (v) "Depreciation"; plus (vi) "Intangibles Amortization".

As of December 31, 2020 and 2019, the Company complies with all financial collaterals.

17.3     Derivative contract obligations

Please see details in Note 22.

17.4.1     Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

    

Maturity

 

Total

Debtor Entity

 

Creditor Entity

 

 

 

Type of

 

Effective

 

Nominal

 

Up to

 

90 days to

 

At

 

At

Name

  

Country

  

Taxpayer ID

  

Name

  

Country

  

Currency

  

Amortization

  

Rate

  

Rate

  

90 days

    

1 year

    

12.31.2020

    

12.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração - Light ESCO

 

Brasil

 

BRL

 

Monthly

 

13.00

%  

12.28

%  

166,711

 

531,815

 

698,526

 

839,502

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brasil

 

BRL

 

Monthly

 

7.65

%  

7.39

%  

61,617

 

147,121

 

208,738

 

360,854

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Real estate

 

Brasil

 

BRL

 

Monthly

 

8.20

%  

8.20

%  

66,160

 

117,534

 

183,694

 

300,338

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Leão

 

Brasil

 

BRL

 

Monthly

 

6.56

%  

6.56

%  

68,366

 

200,944

 

269,310

 

497,386

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

20,867

 

62,602

 

83,469

 

132,815

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Comafi

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

31,232

 

93,695

 

124,927

 

88,739

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Real estate

 

Argentina

 

ARS

 

Monthly

 

50.00

%  

50.00

%  

65,656

 

148,249

 

213,905

 

189,320

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Systems

 

Argentina

 

USD

 

Monthly

 

1.00

%

1.00

%

20,556

 

61,671

 

82,227

 

1,169,884

Vital Aguas S.A.

 

Chile

 

76.389.720-6

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Linear

 

7.50

%  

7.50

%  

289,312

 

882,152

 

1,171,464

 

2,198,998

Envases Central S.A.

 

Chile

 

96.705.990-0

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Linear

 

8.40

%  

8.40

%  

565,631

 

1,724,833

 

2,290,464

 

235,699

Paraguay Refrescos S.A.

 

Paraguay

 

80.003.400-7

 

Tetra Pack Ltda. Suc. Py

 

Paraguay

 

PGY

 

Monthly

 

1.00

%  

1.00

%  

55,952

 

159,680

 

215,632

 

 —

Transportes Polar S.A.

 

Chile

 

96.928.520-7

 

Cons. Inmob. e Inversiones Limitada

 

Chile

 

UF

 

Monthly

 

2.89

%

2.89

%

22,944

 

69,834

 

92,778

 

 —

Embotelladora Andina S.A.

 

Chile

 

91.144.000-8

 

Central de Restaurante Aramark Ltda.

 

Chile

 

CLP

 

Monthly

 

1.30

%

1.30

%

20,736

 

62,614

 

83,350

 

 —

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

  

 

  

 

  

 

5,718,484

 

6,013,535

 

The Company maintains lease agreements on forklifts, vehicles, real estate and machinery. These leases have an average life of between one and eight years without including a renewal option in the contracts.

 

17.4.2     Non-current liabilities for leasing agreements, non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

Debtor Entity

 

 

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

More than

 

At

Name

    

Country

    

Taxpayer ID

    

Name

    

Country

    

Currency

    

Type

    

Rate

    

Rate

    

2 years

    

3 years

    

4 years

    

5 years

    

5 years

    

12.31.2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração - Light ESCO

 

Brazil

 

BRL

 

Monthly

 

13.0

%  

12.28

%  

789,334

 

891,946

 

1,007,901

 

1,138,928

 

4,827,833

 

8,655,942

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brazil

 

BRL

 

Monthly

 

7.65

%  

7.39

%  

95,856

 

 —

 

 —

 

 —

 

 —

 

95,856

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Real estate

 

Brazil

 

BRL

 

Monthly

 

8.20

%  

8.20

%  

72,906

 

32,980

 

23,547

 

 —

 

 —

 

129,433

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Brazil

 

BRL

 

Monthly

 

6.56

%  

6.56

%  

261,577

 

249,681

 

243,911

 

225,680

 

51,007

 

1,031,856

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Comafi

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

-

 

20,867

 

 —

 

 —

 

 —

 

20,867

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

-

 

249,854

 

 —

 

249,854

 

72,874

 

572,582

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Real estate

 

Argentina

 

ARS

 

Monthly

 

50.00

%  

50.00

%  

-

 

128,930

 

 —

 

 —

 

 —

 

128,930

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Real estate

 

Argentina

 

ARS

 

Monthly

 

50.00

%  

50.00

%  

-

 

95,931

 

 —

 

 —

 

 —

 

95,931

Vital Aguas S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Monthly

 

8.20

%  

8.20

%  

1,107,140

 

 —

 

 —

 

 —

 

 —

 

1,107,140

Envases Central S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Monthly

 

9.00

%  

9.00

%  

2,967,864

 

 —

 

 —

 

 —

 

 —

 

2,967,864

Paraguay Refrescos S.A.

 

Paraguay

 

80.003.400-7

 

Tetra Pack Ltda. Suc. Py

 

Paraguay

 

PGY

 

Monthly

 

1.00

%  

1.00

%  

-

 

163,635

 

 —

 

 —

 

 —

 

163,635

Transportes Polar S.A.

 

Chile

 

76.413.243-2

 

Cons. Inmob. e Inversiones Limitada

 

Chile

 

UF

 

Monthly

 

2.89

%  

2.89

%  

-

 

193,789

 

 —

 

161,551

 

 —

 

355,340

Embotelladora Andina S.A.

 

Chile

 

76.178.360-2

 

Central de Restaurante Aramark Ltda.

 

Chile

 

CLP

 

Monthly

 

1.30

%  

1.30

%  

-

 

13,997

 

 —

 

 —

 

 —

 

13,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

15,339,373

 

 

17.4.3 Non-current liabilities for leasing agreements (previous year)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

Debtor Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

More than

 

At

Name

  

Country

  

Taxpayer ID

    

Name

    

Country

    

Currency

    

Type

    

Rate

    

Rate

    

2 years

    

3 years

    

4 years

    

5 years

    

5 years

    

12.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração - Light ESCO

 

Brazil

 

BRL

 

Monthly

 

13.0

%  

12.28

%  

948,466

 

1,071,766

 

1,211,096

 

1,368,538

 

8,101,730

 

12,701,596

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brazil

 

BRL

 

Monthly

 

7.65

%  

7.39

%  

271,264

 

111,005

 

 —

 

 —

 

 —

 

382,269

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Real estate

 

Brazil

 

BRL

 

Monthly

 

8.20

%  

8.20

%  

97,784

 

9,144

 

 —

 

 —

 

 —

 

106,928

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Brazil

 

BRL

 

Monthly

 

6.56

%  

6.56

%  

365,671

 

355,172

 

339,020

 

331,185

 

375,688

 

1,766,736

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

 —

 

398,442

 

 —

 

343,104

 

 —

 

741,546

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Comafi

 

Argentina

 

USD

 

Monthly

 

12.00

%  

12.00

%  

 —

 

110,924

 

 —

 

 —

 

 —

 

110,924

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Real estate

 

Argentina

 

ARS

 

Monthly

 

50.00

%  

50.00

%  

 —

 

55,222

 

 —

 

 —

 

 —

 

55,222

Vital Aguas S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Monthly

 

8.20

%  

8.20

%  

2,242,278

 

 —

 

 —

 

 —

 

 —

 

2,242,278

Envases Central S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

CLP

 

Monthly

 

9.0

%  

9.0

%  

4,947,745

 

 —

 

 —

 

 —

 

 —

 

4,947,745

Paraguay Refrescos S.A.

 

Paraguay

 

80.003.400-7

 

Tetra Pack Ltda. Suc. Py

 

Paraguay

 

PGY

 

Monthly

 

1.00

%  

1.00

%  

399,456

 

 —

 

 —

 

 —

 

 —

 

399,456

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,454,700

 

Leasing agreement obligations are not subject to financial restrictions for the reported periods.